$399,000
NAL Estimated Property Value4117 Herschel Avenue 4119A, Dallas, TX, 75219
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Oven, Gas Range, Refrigerator
FlooringTile, Wood
Exterior
Lot Size7,175 sqft
Building Information
Year Built1930
Stories1
Roof Type105
Land Information
APN00C2849000004119A
Lot Number5
Subdivision4117 Herschel Condominium
Land UseResidential
Legal Description4117 HERSCHEL CONDOMINIUM BLK 12/2027 LT 5 ACS 0.170 UNIT 4119A CE%0.25 INT202300021233 DD02032023 CO-DC 2027 012 00500
Census Tract000607
Assessed Land Value$161,440
Assessed Improvement Value$137,810
Assessment Year2025
About this property
Come see this beautifully remodeled 1 bed, 1 bath condo in Dallas! Gorgeous hardwood floors throughout as well as plenty of natural light. You'll love the modern kitchen with subway tile backsplash, updated cabinets and pulls, and SS appliances. Custom tile in the bathroom and lots of light in the bedroom make this a must-see! Prime location between the DNT and US-75 puts it just minutes from popular shopping and dining! There is a tenant in place on a month-to-month lease.
Investor Tools
$399,000
Estimated Property Value
$0Estimated Mortgage Balance
$399,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$554/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,652
$299,250
2025
$161,440
$137,810
$299,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,652
$299,250
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$399,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,840/mo
$250/mo
+$1,590/mo
5.5%
